Microsoft Excel 14.

0 Answer Report
Worksheet: [Book1]Sheet1
Report Created: 9/26/2019 12:55:50 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 9 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Min)

Cell Name Original Value Final Value
$F$1 1650 9646.42324888

Variable Cells
Cell Name Original Value Final Value Integer
$B$3 x1 0 6000 Contin
$C$3 x2 0 0 Contin
$D$3 x3 0 1500 Contin
$E$3 x4 0 3100 Contin

Constraints
Cell Name Cell Value Formula Status Slack
$F$17 A1-->A2 : LANDING FUEL MIN LHS 6000 $F$17>=$H$17 Not Binding 5800
$F$18 A1-->A2 : LANDING FUEL MIN LHS 6000 $F$18>=$H$18 Not Binding 3800
$F$19 A1-->A2 : LANDING FUEL MIN LHS 7500 $F$19>=$H$19 Binding 0
$F$20 A1-->A2 : LANDING FUEL MIN LHS 10600 $F$20>=$H$20 Binding 0
$F$5 A1-->A2 : FUEL TANK CAP LHS 6000 $F$5<=$H$5 Binding 0
$F$6 A1-->A2 : RAMP WT LHS 6000 $F$6<=$H$6 Not Binding 800
$F$7 A1-->A2 : LANDING WT LHS 6000 $F$7<=$H$7 Not Binding 1000
$F$8 A2-->A3 : FUEL TANK CAP LHS 6000 $F$8<=$H$8 Not Binding 4800
$F$9 A1-->A2 : RAMP WT LHS 6000 $F$9<=$H$9 Not Binding 5200
$F$10 A1-->A2 : LANDING WT LHS 6000 $F$10<=$H$10 Not Binding 2600
$F$11 A3-->A4 : FUEL TANK CAP LHS 7500 $F$11<=$H$11 Not Binding 5300
$F$12 A1-->A2 : RAMP WT LHS 7500 $F$12<=$H$12 Not Binding 4900
$F$13 A1-->A2 : LANDING WT LHS 7500 $F$13<=$H$13 Not Binding 5600
$F$14 A4-->A1 : FUEL TANK CAP LHS 10600 $F$14<=$H$14 Not Binding 7500
$F$15 A1-->A2 : RAMP WT LHS 10600 $F$15<=$H$15 Not Binding 7100
$F$16 A1-->A2 : LANDING WT LHS 10600 $F$16<=$H$16 Not Binding 5600
Microsoft Excel 14.0 Sensitivity Report
Worksheet: [Book1]Sheet1
Report Created: 9/26/2019 12:55:50 PM

Variable Cells
Final Reduced Objective Allowable
Cell Name Value Cost Coefficient Increase
$B$3 x1 6000 0 0.591654247 0.521609538
$C$3 x2 0 0.131147541 1.244411326 1E+030
$D$3 x3 1500 0 1.113263785 0.131147541
$E$3 x4 3100 0 0.895678092 0.217585693

Constraints
Final Shadow Constraint Allowable
Cell Name Value Price R.H. Side Increase
$F$17 A1-->A2 : LANDING FUEL MIN LHS 6000 0 200 5800
$F$18 A1-->A2 : LANDING FUEL MIN LHS 6000 0 2200 3800
$F$19 A1-->A2 : LANDING FUEL MIN LHS 7500 0.217585693 7500 3100
$F$20 A1-->A2 : LANDING FUEL MIN LHS 10600 0.8956780924 10600 5600
$F$5 A1-->A2 : FUEL TANK CAP LHS 6000 -0.521609538 6000 800
$F$6 A1-->A2 : RAMP WT LHS 6000 0 6800 1E+030
$F$7 A1-->A2 : LANDING WT LHS 6000 0 7000 1E+030
$F$8 A2-->A3 : FUEL TANK CAP LHS 6000 0 10800 1E+030
$F$9 A1-->A2 : RAMP WT LHS 6000 0 11200 1E+030
$F$10 A1-->A2 : LANDING WT LHS 6000 0 8600 1E+030
$F$11 A3-->A4 : FUEL TANK CAP LHS 7500 0 12800 1E+030
$F$12 A1-->A2 : RAMP WT LHS 7500 0 12400 1E+030
$F$13 A1-->A2 : LANDING WT LHS 7500 0 13100 1E+030
$F$14 A4-->A1 : FUEL TANK CAP LHS 10600 0 18100 1E+030
$F$15 A1-->A2 : RAMP WT LHS 10600 0 17700 1E+030
$F$16 A1-->A2 : LANDING WT LHS 10600 0 16200 1E+030
 Allowable
Decrease
1E+030
0.131147541
0.217585693
0.895678092

Allowable
Decrease
1E+030
1E+030
1500
3100
3800
800
1000
4800
5200
2600
5300
4900
5600
7500
7100
5600
Microsoft Excel 14.0 Answer Report
Worksheet: [Book1]JCG MILP
Report Created: 9/26/2019 1:13:19 PM
Result: Solver found a solution. All Constraints and optimality conditions are satisfied.
Solver Engine
Engine: Simplex LP
Solution Time: 0.016 Seconds.
Iterations: 13 Subproblems: 0
Solver Options
Max Time Unlimited, Iterations Unlimited, Precision 0.000001, Use Automatic Scaling
Max Subproblems Unlimited, Max Integer Sols Unlimited, Integer Tolerance 1%, Assume NonNegative

Objective Cell (Min)

Cell Name Original Value Final Value
$I$1 9646.42324888 8907.3919523

Variable Cells
Cell Name Original Value Final Value Integer
$B$3 x1 6000 6000 Contin
$C$3 x2 0 0 Contin
$D$3 x3 1500 2010 Contin
$E$3 x4 3100 2590 Contin
$F$3 y2 0 0 Binary
$G$3 y3 0 1 Binary
$H$3 y4 0 1 Binary

Constraints
Cell Name Cell Value Formula Status Slack
$I$17 A1-->A2 : LANDING FUEL MIN LHS 6000 $I$17>=$K$17 Not Binding 5800
$I$18 A1-->A2 : LANDING FUEL MIN LHS 6000 $I$18>=$K$18 Not Binding 3800
$I$19 A1-->A2 : LANDING FUEL MIN LHS 8010 $I$19>=$K$19 Not Binding 510
$I$20 A1-->A2 : LANDING FUEL MIN LHS 10600 $I$20>=$K$20 Binding 0
$I$21 Ramp Fee waiver - A2 LHS 0 $I$21>=$K$21 Binding 0
$I$22 Ramp Fee waiver - A3 LHS 0 $I$22>=$K$22 Binding 0
$I$23 Ramp Fee waiver - A4 LHS 245 $I$23>=$K$23 Not Binding 245
$I$5 A1-->A2 : FUEL TANK CAP LHS 6000 $I$5<=$K$5 Binding 0
$I$6 A1-->A2 : RAMP WT LHS 6000 $I$6<=$K$6 Not Binding 800
$I$7 A1-->A2 : LANDING WT LHS 6000 $I$7<=$K$7 Not Binding 1000
$I$8 A2-->A3 : FUEL TANK CAP LHS 6000 $I$8<=$K$8 Not Binding 4800
$I$9 A1-->A2 : RAMP WT LHS 6000 $I$9<=$K$9 Not Binding 5200
$I$10 A1-->A2 : LANDING WT LHS 6000 $I$10<=$K$10 Not Binding 2600
$I$11 A3-->A4 : FUEL TANK CAP LHS 8010 $I$11<=$K$11 Not Binding 4790
$I$12 A1-->A2 : RAMP WT LHS 8010 $I$12<=$K$12 Not Binding 4390
$I$13 A1-->A2 : LANDING WT LHS 8010 $I$13<=$K$13 Not Binding 5090
$I$14 A4-->A1 : FUEL TANK CAP LHS 10600 $I$14<=$K$14 Not Binding 7500
$I$15 A1-->A2 : RAMP WT LHS 10600 $I$15<=$K$15 Not Binding 7100
$I$16 A1-->A2 : LANDING WT LHS 10600 $I$16<=$K$16 Not Binding 5600
$F$3:$H$3=Binary
 0.591654 1.244411 1.113264 0.895678 -800 -450 -400
x1 x2 x3 x4 y2 y3 y4
6000 0 2010 2590 0 1 1

A1-->A2 : FUEL TANK CAP 1

A1-->A2 : RAMP WT 1
A1-->A2 : LANDING WT 1
A2-->A3 : FUEL TANK CAP 1 1
A1-->A2 : RAMP WT 1 1
A1-->A2 : LANDING WT 1 1
A3-->A4 : FUEL TANK CAP 1 1 1
A1-->A2 : RAMP WT 1 1 1
A1-->A2 : LANDING WT 1 1 1
A4-->A1 : FUEL TANK CAP 1 1 1 1
A1-->A2 : RAMP WT 1 1 1 1
A1-->A2 : LANDING WT 1 1 1 1
A1-->A2 : LANDING FUEL MIN 1
A1-->A2 : LANDING FUEL MIN 1 1
A1-->A2 : LANDING FUEL MIN 1 1 1
A1-->A2 : LANDING FUEL MIN 1 1 1 1
Ramp Fee waiver - A2 1 -3350
Ramp Fee waiver - A3 1 -2010
Ramp Fee waiver - A4 1 -2345
8907.392

LHS RHS
6000 <= 6000
6000 <= 6800
6000 <= 7000
6000 <= 10800
6000 <= 11200
6000 <= 8600
8010 <= 12800
8010 <= 12400
8010 <= 13100
10600 <= 18100
10600 <= 17700
10600 <= 16200
6000 >= 200
6000 >= 2200
8010 >= 7500
10600 >= 10600
0 >= 0
0 >= 0
245 >= 0
 0.591654 1.244411 1.113264 0.895678 9646.423
x1 x2 x3 x4
6000 0 1500 3100
LHS RHS
A1-->A2 : FUEL TANK CAP 1 6000 <= 6000
A1-->A2 : RAMP WT 1 6000 <= 6800
A1-->A2 : LANDING WT 1 6000 <= 7000
A2-->A3 : FUEL TANK CAP 1 1 6000 <= 10800
A1-->A2 : RAMP WT 1 1 6000 <= 11200
A1-->A2 : LANDING WT 1 1 6000 <= 8600
A3-->A4 : FUEL TANK CAP 1 1 1 7500 <= 12800
A1-->A2 : RAMP WT 1 1 1 7500 <= 12400
A1-->A2 : LANDING WT 1 1 1 7500 <= 13100
A4-->A1 : FUEL TANK CAP 1 1 1 1 10600 <= 18100
A1-->A2 : RAMP WT 1 1 1 1 10600 <= 17700
A1-->A2 : LANDING WT 1 1 1 1 10600 <= 16200
A1-->A2 : LANDING FUEL MIN 1 6000 >= 200
A1-->A2 : LANDING FUEL MIN 1 1 6000 >= 2200
A1-->A2 : LANDING FUEL MIN 1 1 1 7500 >= 7500
A1-->A2 : LANDING FUEL MIN 1 1 1 1 10600 >= 10600